The Discounted Cash Flow (DCF) valuation of Brookfield Renewable Partners LP (BEP.UN.TO) is (45.78) CAD. With the latest stock price at 31.55 CAD, the upside of Brookfield Renewable Partners LP based on DCF is -245.1%.

Is BEP.UN.TO a buy or a sell?

Based on the latest price of 31.55 CAD and our DCF valuation, Brookfield Renewable Partners LP (BEP.UN.TO) is a sell. Selling BEP.UN.TO stocks now will result in a potential gain of 245.1%.

Note: valuation result may not be accurate due to the company's negative earnings.

	Range	Selected
WACC / Discount Rate	4.5% - 10.5%	7.5%
Long-term Growth Rate	3.0% - 4.2%	3.6%
Fair Price	(96.80) - 1,481.59	(45.78)
Upside	-406.8% - 4596.0%	-245.1%

31.55 CAD

Stock Price

(45.78) CAD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

BEP.UN.TO DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	12-2024	12-2025	12-2026	12-2027	12-2028	12-2029

Revenue	5,876	6,204	6,970	7,638	8,296	8,761
% Growth	19%	6%	12%	10%	9%	6%

Cost of goods sold	(1,002)	(1,005)	(1,073)	(1,117)	(1,152)	(1,156)
% of Revenue	17%	16%	15%	15%	14%	13%

Selling, G&A expenses	(1,622)	(1,713)	(1,924)	(2,108)	(2,290)	(2,418)
% of Revenue	28%	28%	28%	28%	28%	28%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(3,452)	(3,645)	(4,095)	(4,487)	(4,874)	(5,147)
% of Revenue	59%	59%	59%	59%	59%	59%

Tax expense	191	43	33	20	5	(11)
Tax rate	-96%	27%	27%	27%	27%	27%

Net profit	(9)	(116)	(89)	(54)	(15)	29
% Margin	0%	-2%	-1%	-1%	0%	0%